As of 2025-05-25, the Intrinsic Value of Rubellite Energy Inc (RBY.TO) is 9.06 CAD. This RBY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1.78 CAD, the upside of Rubellite Energy Inc is 409.00%.
The range of the Intrinsic Value is 4.05 - 22.01 CAD
Based on its market price of 1.78 CAD and our intrinsic valuation, Rubellite Energy Inc (RBY.TO) is undervalued by 409.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (31.02) - (15.14) | (19.60) | -1201.1% |
| DCF (Growth 10y) | 4.05 - 22.01 | 9.06 | 409.0% |
| DCF (EBITDA 5y) | 16.77 - 24.49 | 20.71 | 1063.5% |
| DCF (EBITDA 10y) | 25.09 - 38.76 | 31.76 | 1684.4% |
| Fair Value | 14.85 - 14.85 | 14.85 | 734.49% |
| P/E | 6.21 - 13.35 | 9.83 | 452.0% |
| EV/EBITDA | 4.17 - 16.06 | 10.10 | 467.4% |
| EPV | (0.54) - (0.34) | (0.44) | -124.8% |
| DDM - Stable | 3.82 - 10.34 | 7.08 | 297.7% |
| DDM - Multi | 8.57 - 18.72 | 11.84 | 565.0% |
| Market Cap (mil) | 165.63 |
| Beta | 1.33 |
| Outstanding shares (mil) | 93.05 |
| Enterprise Value (mil) | 292.83 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.03% |
| Cost of Debt | 5.00% |
| WACC | 8.40% |